Micatin, Inc.’s comparative income statement follows. The 2017 data are given as needed.


MICATIN INC.

Comparative Income Statement

Years Ended December 31, 2019, and 2018

Dollars in thousands

2019

2018

2017

Net Sales Revenue

\( 181,000

\) 160,000

Cost of Goods Sold

93,500

86,500

Selling and Administrative Expenses

45,000

40,500

Interest Expense

8,000

12,000

Income Tax Expense

11,000

10,500

Net Income

\( 23,500

\) 10,500

Additional data:

Total Assets

\( 209,000

\) 187,000

\( 167,000

Common Stockholders’ Equity

96,000

91,500

80,500

Preferred Dividends

2,000

2,000

0

Common Shares Outstanding During the Year

15,000

15,000

10,000

Requirements

  1. Calculate the profit margin ratio for 2019 and 2018.
  2. Calculate the rate of return on total assets for 2019 and 2018.
  3. Calculate the asset turnover ratio for 2019 and 2018.
  4. Calculate the rate of return on common stockholders’ equity for 2019 and 2018.
  5. Calculate the earnings per share for 2019 and 2018.
  6. Calculate the 2019 dividend payout on common stock. Assume dividends per share for common stock are equal to \)1.13 per share.
  7. Did the company’s operating performance improve or deteriorate during 2019?

Short Answer

Expert verified

S. no.

Ratio

2019

2018

1

Profit margin ratio

13.0%

6.6%

2

Return on total assets

15.9%

12.7%

3

Asset turnover ratio

0.91times

0.90 times

4

Return on common stockholders’ equity

22.9%

9.9%

5

Earnings per share

$1.43/share

$0.68/share

6The dividend payout on common stock for 2019 is 19.00%
7Yes, the company’s operating performance improve

Step by step solution

01

Meaning of Profit margin ratio

The profit margin ratio shows the rate of income that remains after all business expenses have been paid. Formula to calculate the profit margin ratio is as follows:

Profit margin ratio =Net incomeNet sales

02

(1) Calculate the profit margin ratio for 2019 and 2018

2019

Profit margin ratio =Net incomeNet sales=$23,500$181,000=0.130 or 13.0%

2018

Profit margin ratio =Net incomeNet sales=$10,500$160,000=0.066 or 6.6%

03

(2) Calculate the rate of return on total assets for 2019 and 2018.

2019

Rate of return on total asset=Net income+Interest expenseAverage total assets=$23,500+$8,000$209,000+$187,0002=0.159 or 15.9%

2018

Rate of return on total asset=Net income+Interest expenseAverage total assets=$10,500+$12,000$187,000+$167,0002=0.127 or 12.7%

04

(3) Calculate the asset turnover ratio for 2019 and 2018.

2019

Asset turnover ratio=Net sales revenueAverage total asset=$181,000$209,000+$187,0002=0.91 times

2018

Asset turnover ratio=Net sales revenueAverage total asset=$160,000$187,000+$167,0002=0.90 times

05

(4) Calculate the rate of return on common stockholders’ equity

2019

Rate of return on common stockholder equity=Net incomePreferred dividendAverage common stockholder's equity=$23,500$2,000$96,000+$91,5002=0.229 or 22.9%

2018

Rate of return on common stockholder equity=Net incomePreferred dividendAverage common stockholder's equity=$10,500$2,000$91,500+$80,5002=0.090 or 9.9%

06

(5) Calculate the earnings per share for 2019 and 2018

2019

Earning per share=Net incomePreferred dividendWeighted average number of common=$23,500$2,00015,000shares=$1.43/share

2018

Earning per share=Net incomePreferred dividendWeighted average number of common=$10,500$2,00015,000 shares+10,000 sahres2=$0.68/share

07

(6) Calculate the 2019 dividend pay-out on common stock

Dividend payout=Annual dividend per shareEarning per share=$1.13 per share$1.43 per share=0.790 or 79.0%

08

(7) Analysing the company’s performance

The company’s performance improved during 2019 based on an improvement in all ratios evaluated.

Unlock Step-by-Step Solutions & Ace Your Exams!

  • Full Textbook Solutions

    Get detailed explanations and key concepts

  • Unlimited Al creation

    Al flashcards, explanations, exams and more...

  • Ads-free access

    To over 500 millions flashcards

  • Money-back guarantee

    We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with Vaia!

One App. One Place for Learning.

All the tools & learning materials you need for study success - in one app.

Get started for free

Most popular questions from this chapter

Consider the data for Klein Department Stores presented in Problem P15-24A.

Requirements

1.Prepare a common-size income statement and balance sheet for Klein. The first column of each statement should present Klein’s common-size statement, and the second column, the industry averages.

2.For the profitability analysis, compute Klein’s

  1. gross profit percentage and
  2. profit margin ratio. Compare these figures with the industry averages. Is Klein’s profit performance better or worse than the industry average?

3.For the analysis of financial position, compute Klein’s

  1. current ratio and
  2. debt to equity ratio. Compare these ratios with the industry averages.

Assume the current ratio industry average is 1.47, and the debt-to-equity industry average is 1.83. Is Klein’s financial position better or worse than the industry averages?

Traditional Mills’s balance sheet appears as follows (amounts in thousands):

Use the following ratio data to complete Traditional Mills’s balance sheet.

  1. Current ratio is 0.72.

2. Acid-test ratio is 0.36.

Evaluating current ratio

Requirements

1. Compute Accel’s Companies’ current ratio at May 31, 2018 and 2017.

2. Did Accel’s Companies’ current ratio improve, deteriorate, or hold steady during 2018?

Question:Theater by Design and Show Cinemas are asking you to recommend their stock to your clients. Because Theater by Design and Show Cinemas earn about the same net income and have similar financial positions, your decision depends on their statement of cash flows, summarized as follows:

Theater by Design Show Cinemas

Net Cash Provided by Operating Activities \( 30,000 \) 70,000

Cash Provided by (Used for) Investing Activities:

Purchase of Plant Assets \( (20,000) \) (100,000)

Sale of Plant Assets 40,000 20,000 10,000 (90,000)

Cash Provided by (Used for) Financing Activities:

Issuance of Common Stock 0 30,000

Payment of Long-term Debt (40,000) 0

Net Increase (Decrease) in Cash \( 10,000 \) 10,000

Based on their cash flows, which company looks better? Give your reasons.

Question: What is vertical analysis? What item is used as the base for the income statement? What item is used as the base for the balance sheet?

See all solutions

Recommended explanations on Business Studies Textbooks

View all explanations

What do you think about this solution?

We value your feedback to improve our textbook solutions.

Study anywhere. Anytime. Across all devices.

Sign-up for free